Consumer Food · Founded 1992 · www.moderndairies.com · BSE 519287 · · ISIN INE617B01011
No Notes Added Yet
Business
Modern Dairies Ltd. operates in the consumer food sector, specifically within the dairy industry in India. Its core business involves the procurement, processing, packaging, and distribution of various dairy products. The company typically sources raw milk from farmers, processes it into finished goods, and sells these products to consumers through a network of distributors, retailers, and potentially direct sales channels. The company makes money through the sale of its dairy product portfolio, which commonly includes liquid milk, curd, paneer, ghee, butter, flavored milk, and possibly other value-added dairy products.
Revenue Mix
Without specific financial data, the exact revenue mix cannot be determined. However, companies in the Indian dairy industry generally have two broad segments:
Liquid Milk: This segment includes pasteurized, toned, full cream, and other variants of packaged liquid milk. It often forms a significant portion of revenue due to daily consumption patterns.
Value-Added Dairy Products (VADP): This segment comprises products like curd (dahi), paneer, ghee, butter, cheese, ice cream, lassi, buttermilk, and flavored milk. The VADP segment typically offers higher margins and is a key focus for growth and profitability.
The contribution from each segment would depend on the company's strategic focus, processing capabilities, and market penetration for specific products.
Industry
The Indian dairy industry is one of the largest globally, characterized by its highly fragmented nature. It includes a mix of large cooperative federations (e.g., Amul, Mother Dairy), national private players (e.g., Hatsun Agro, Parag Milk Foods), and numerous regional and local private dairies. Competition is intense across all segments. Modern Dairies Ltd. would likely position itself either as a strong regional player with deep local penetration and brand loyalty, or as a growing national player aiming to expand its reach and product portfolio. Its exact market share and competitive standing would depend on its geographical footprint, brand strength, product innovation, and operational efficiency compared to its peers.
MOAT
Potential competitive advantages for a dairy company like Modern Dairies Ltd. could include:
Brand Loyalty & Trust: In the food sector, especially dairy, consumer trust in product quality, hygiene, and freshness is paramount. A strong brand built over time can command loyalty.
Efficient Procurement Network: A well-established and efficient raw milk procurement system, including cold chain infrastructure, is crucial for cost control and consistent supply.
Extensive Distribution Network: For perishable products like milk, a robust and widespread cold chain distribution network ensures product availability and freshness across various markets.
Scale Economies: For larger players, economies of scale in processing, packaging, and marketing can lead to lower per-unit costs.
Product Innovation: The ability to introduce new and appealing value-added dairy products can differentiate a company from competitors.
Growth Drivers
Key factors that can drive growth for Modern Dairies Ltd. over the next 3-5 years include:
Rising Disposable Incomes: Increasing affluence among Indian consumers leads to higher consumption of dairy products, particularly value-added segments.
Urbanization & Changing Lifestyles: Urbanization drives demand for packaged, convenient dairy products and a shift from loose to branded milk.
Health & Wellness Trends: Growing consumer awareness about health and nutrition increases demand for protein-rich dairy products, fortified milk, and specialized dairy items.
Shift from Unorganized to Organized Sector: A gradual shift in consumer preference towards branded, hygienic, and quality-assured dairy products from the unorganized market.
Product Diversification: Expansion into new value-added dairy categories like yogurts, cheese, desserts, or functional dairy products.
Geographical Expansion: Penetration into new regional markets or deeper presence in existing ones.
Risks
Modern Dairies Ltd. faces several risks common to the dairy industry:
Volatility in Raw Material Prices: Fluctuations in raw milk prices, influenced by feed costs, weather conditions, and seasonal demand, can significantly impact profitability.
Intense Competition: The highly fragmented and competitive nature of the Indian dairy market can lead to price wars and pressure on margins.
Supply Chain & Perishability: Managing a cold chain for highly perishable products requires significant investment and efficient logistics, with risks of spoilage and waste.
Regulatory Changes: Strict food safety standards (FSSAI) and environmental regulations can increase compliance costs and operational complexities.
Disease Outbreaks: Livestock diseases (e.g., lumpy skin disease) can disrupt milk supply and impact procurement costs.
Changing Consumer Preferences: Evolving dietary trends, such as increased adoption of vegan diets or lactose intolerance, could affect demand for traditional dairy products.
Management & Ownership
As is common with many Indian companies, Modern Dairies Ltd. is likely promoter-driven, with significant ownership and control residing with the founding family or individuals. The quality of management would be crucial for navigating the competitive landscape, ensuring efficient operations, maintaining product quality, and fostering brand growth. Their ability to manage procurement, process innovation, and distribution effectively would be key determinants of success. Specific details about the promoters, board members, or ownership structure are not available.
Outlook
Modern Dairies Ltd. operates in a sector with significant underlying growth potential, driven by India's favorable demographics, rising disposable incomes, and increasing health consciousness, which are boosting demand for packaged and value-added dairy products. The ongoing shift from the unorganized to the organized dairy sector also presents a long-term tailwind.
However, the company faces inherent challenges. The Indian dairy market is highly competitive and fragmented, leading to potential margin pressures. Volatility in raw milk prices, the capital-intensive nature of maintaining a robust cold chain, and the imperative for continuous product innovation are critical operational challenges. Success will hinge on Modern Dairies Ltd.'s ability to build a strong brand presence, maintain an efficient procurement and distribution network, effectively manage input cost fluctuations, and adapt its product portfolio to evolving consumer tastes, all while navigating a dynamic regulatory environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 98 | 94 | 74 | 89 | 91 | 78 | 82 | 87 | 92 | 91 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 98 | 95 | 74 | 89 | 91 | 78 | 82 | 88 | 93 | 92 |
| Total Expenditure | 90 | 89 | 70 | 86 | 89 | 75 | 79 | 85 | 91 | 87 |
| Operating Profit | 8 | 5 | 4 | 3 | 2 | 3 | 3 | 3 | 2 | 4 |
| Interest | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | -0 | 0 | -0 | 56 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 6 | 4 | 3 | 58 | 1 | 2 | 2 | 2 | 1 | 3 |
| Provision for Tax | 0 | 0 | 0 | 0 | -17 | 0 | 0 | 0 | 1 | 1 |
| Profit After Tax | 6 | 4 | 3 | 58 | 18 | 2 | 2 | 1 | 0 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 6 | 4 | 3 | 58 | 18 | 2 | 2 | 1 | 0 | 2 |
| Adjusted Earnings Per Share | 2.7 | 1.7 | 1.4 | 24.8 | 7 | 0.6 | 0.7 | 0.5 | 0.1 | 0.8 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 625 | 497 | 457 | 467 | 560 | 766 | 610 | 241 | 217 | 361 | 348 | 352 |
| Other Income | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 0 |
| Total Income | 627 | 497 | 458 | 467 | 561 | 766 | 610 | 242 | 219 | 362 | 349 | 355 |
| Total Expenditure | 629 | 499 | 461 | 480 | 549 | 757 | 600 | 231 | 201 | 340 | 334 | 342 |
| Operating Profit | -2 | -2 | -3 | -13 | 12 | 9 | 11 | 11 | 18 | 22 | 15 | 12 |
| Interest | 17 | 18 | 17 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 2 | 0 |
| Depreciation | 5 | 5 | 5 | 5 | 5 | 6 | 22 | 6 | 3 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 14 | 0 | 0 | 0 | -23 | 0 | -0 | 19 | 56 | 0 |
| Profit Before Tax | -24 | -24 | -11 | -19 | 6 | 3 | -35 | 5 | 12 | 34 | 66 | 8 |
| Provision for Tax | -2 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 2 |
| Profit After Tax | -22 | -24 | -11 | -19 | 6 | 3 | -35 | 5 | 12 | 34 | 83 | 5 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -22 | -24 | -11 | -19 | 6 | 3 | -35 | 5 | 12 | 34 | 83 | 5 |
| Adjusted Earnings Per Share | -9.5 | -10.4 | -4.9 | -8 | 2.6 | 1.5 | -14.9 | 2.1 | 5.2 | 14.7 | 32.4 | 2.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | 13% | -15% | -6% |
| Operating Profit CAGR | -32% | 11% | 11% | 0% |
| PAT CAGR | 144% | 155% | 94% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 17% | 37% | 36% | 16% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 237% | 155% | 85% | 37% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -34 | -58 | -69 | -88 | -82 | -78 | -113 | -108 | -96 | -62 | 40 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 97 | 85 | 108 | 1 | 0 | 0 | 0 | 0 | 0 | 8 | 7 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -16 |
| Total Current Liabilities | 135 | 147 | 114 | 203 | 216 | 214 | 192 | 175 | 186 | 152 | 78 |
| Total Liabilities | 199 | 174 | 153 | 117 | 136 | 136 | 80 | 68 | 91 | 100 | 110 |
| Fixed Assets | 82 | 79 | 79 | 77 | 76 | 74 | 34 | 30 | 29 | 30 | 31 |
| Other Non-Current Assets | 2 | 2 | 9 | 9 | 8 | 3 | 2 | 3 | 6 | 7 | 6 |
| Total Current Assets | 116 | 93 | 66 | 31 | 51 | 58 | 45 | 34 | 57 | 64 | 73 |
| Total Assets | 199 | 174 | 153 | 117 | 136 | 136 | 80 | 68 | 91 | 100 | 110 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 0 | 6 | 1 | 3 | 2 | 1 | 1 | 7 | 0 | 2 |
| Cash Flow from Operating Activities | 17 | 30 | 3 | 16 | 4 | 6 | 7 | 17 | 15 | 28 | 20 |
| Cash Flow from Investing Activities | -2 | -2 | -5 | -3 | -4 | -5 | -3 | -2 | -3 | -5 | -4 |
| Cash Flow from Financing Activities | -16 | -22 | -3 | -11 | -0 | -2 | -3 | -9 | -19 | -22 | -10 |
| Net Cash Inflow / Outflow | -1 | 6 | -5 | 1 | -1 | -1 | 0 | 6 | -7 | 1 | 7 |
| Closing Cash & Cash Equivalent | 0 | 6 | 1 | 3 | 2 | 1 | 1 | 7 | 0 | 2 | 9 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -9.54 | -10.39 | -4.89 | -7.96 | 2.6 | 1.5 | -14.89 | 2.12 | 5.21 | 14.68 | 32.38 |
| CEPS(Rs) | -7.48 | -8.29 | -2.71 | -5.76 | 4.86 | 3.86 | -5.27 | 4.88 | 6.65 | 16.15 | 33.61 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -14.46 | -24.85 | -29.79 | -37.73 | -35.13 | -33.61 | -48.52 | -46.35 | -41.15 | -26.48 | 12.66 |
| Core EBITDA Margin(%) | -0.55 | -0.41 | -0.82 | -2.91 | 1.98 | 1.14 | 1.67 | 4.09 | 7.69 | 5.99 | 4.01 |
| EBIT Margin(%) | -1.07 | -1.33 | 1.15 | -3.91 | 1.12 | 0.47 | -5.69 | 2.09 | 6.73 | 10.53 | 19.41 |
| Pre Tax Margin(%) | -3.81 | -4.89 | -2.48 | -3.97 | 1.08 | 0.46 | -5.69 | 2.06 | 5.59 | 9.47 | 18.88 |
| PAT Margin (%) | -3.54 | -4.86 | -2.48 | -3.97 | 1.08 | 0.46 | -5.69 | 2.06 | 5.59 | 9.47 | 23.83 |
| Cash Profit Margin (%) | -2.77 | -3.88 | -1.38 | -2.88 | 2.02 | 1.18 | -2.01 | 4.74 | 7.13 | 10.42 | 24.74 |
| ROA(%) | -10.95 | -12.98 | -6.96 | -13.74 | 4.8 | 2.57 | -32.08 | 6.69 | 15.92 | 35.88 | 79.24 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -4.27 | -5.08 | 4.74 | -19.59 | 7.73 | 4.26 | -50.19 | 9.28 | 33.88 | 194.86 | 236.72 |
| Receivable days | 15.3 | 22.62 | 23.06 | 14.49 | 13.12 | 12.83 | 9.65 | 9.41 | 18.58 | 19.02 | 20.59 |
| Inventory Days | 44.45 | 43.83 | 31.47 | 19.44 | 9.69 | 9.39 | 14.77 | 28.76 | 34.65 | 28.15 | 29.32 |
| Payable days | 15.58 | 23.87 | 23.65 | 18.22 | 16.81 | 16.19 | 16.94 | 22.16 | 50.59 | 51.63 | 59.96 |
| PER(x) | 0 | 0 | 0 | 0 | 1.97 | 1.32 | 0 | 3.58 | 3.61 | 2.03 | 1.64 |
| Price/Book(x) | -0.81 | -0.4 | -0.41 | -0.18 | -0.15 | -0.06 | -0.21 | -0.16 | -0.46 | -1.12 | 4.2 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.33 | 0.38 | 0.45 | 0.39 | 0.31 | 0.22 | 0.31 | 0.73 | 0.78 | 0.38 | 0.39 |
| EV/Core EBITDA(x) | -109 | -109.83 | -60.68 | -13.73 | 15.2 | 18.47 | 17.78 | 15.31 | 9.4 | 6.27 | 9.14 |
| Net Sales Growth(%) | -2.03 | -20.54 | -7.96 | 2.07 | 20.05 | 36.61 | -20.31 | -60.58 | -9.58 | 66.21 | -3.71 |
| EBIT Growth(%) | -126.21 | 1.02 | 179.54 | -446.14 | 134.28 | -42.33 | -1060.87 | 114.51 | 190.66 | 160.02 | 77.55 |
| PAT Growth(%) | -335.63 | -8.9 | 52.97 | -62.91 | 132.63 | -42.44 | -1095.86 | 114.26 | 145.47 | 181.57 | 142.37 |
| EPS Growth(%) | -335.63 | -8.9 | 52.97 | -62.91 | 132.64 | -42.44 | -1095.85 | 114.26 | 145.47 | 181.57 | 120.61 |
| Debt/Equity(x) | -5.33 | -2.99 | -2.55 | -1.9 | -2.01 | -2.1 | -1.46 | -1.53 | -1.31 | -1.15 | 0.22 |
| Current Ratio(x) | 0.86 | 0.63 | 0.58 | 0.15 | 0.24 | 0.27 | 0.23 | 0.2 | 0.31 | 0.42 | 0.93 |
| Quick Ratio(x) | 0.31 | 0.34 | 0.29 | 0.08 | 0.18 | 0.15 | 0.11 | 0.12 | 0.16 | 0.23 | 0.58 |
| Interest Cover(x) | -0.39 | -0.37 | 0.32 | -59.66 | 31.07 | 29.36 | -901.2 | 61.17 | 5.91 | 9.96 | 36.94 |
| Total Debt/Mcap(x) | 6.56 | 7.43 | 6.21 | 10.53 | 13.78 | 35.88 | 7.02 | 9.3 | 2.86 | 1.03 | 0.05 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 45.71 | 45.71 | 45.71 | 50.59 | 50.59 | 50.59 | 50.59 | 55.45 | 55.45 | 60.34 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.07 |
| Public | 54.25 | 54.25 | 54.25 | 49.38 | 49.38 | 49.38 | 49.38 | 44.51 | 44.51 | 39.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.07 | 1.07 | 1.07 | 1.3 | 1.3 | 1.3 | 1.3 | 1.58 | 1.58 | 1.93 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.33 | 2.33 | 2.33 | 2.56 | 2.56 | 2.56 | 2.56 | 2.84 | 2.84 | 3.19 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | +13% | -15% | -6% |
| Operating Profit CAGR | -32% | +11% | +11% | — |
| PAT CAGR | +144% | +155% | +94% | — |
| Share Price CAGR | +17% | +37% | +36% | +16% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | +237% | +155% | +85% | +37% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 45.71 | 45.71 | 45.71 | 50.59 | 50.59 | 50.59 | 50.59 | 55.45 | 55.45 | 60.34 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.07 |
| Public | 54.25 | 54.25 | 54.25 | 49.38 | 49.38 | 49.38 | 49.38 | 44.51 | 44.51 | 39.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.07 | 1.07 | 1.07 | 1.3 | 1.3 | 1.3 | 1.3 | 1.58 | 1.58 | 1.93 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.33 | 2.33 | 2.33 | 2.56 | 2.56 | 2.56 | 2.56 | 2.84 | 2.84 | 3.19 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.